- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $32,130 initial cash invested.
Cash On Cash
-1.68%
Cap Rate
6.48%
Rent
$1,144
Cashflow
-$45
Rent Confidence: High
Annual
$13,728
Median
$1,200
Avg
$1,145
Samples
25
Financing
Purchase Price $153k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $32,130
Downpayment 20% $30,600
Closing costs 1% $1,530
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,144
Total Expenses $1,189
Mortgage P&I 71% $814
Property Taxes 2% $24
Home Insurance 5% $54
PManagement 10% $114
CapEx 5% $57
Vacancy 6% $69
Maintenance 5% $57
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections